Schedule of financial information related to reportable segments |
Schedule of financial information related to reportable segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CloudFirst Technologies |
|
CloudFirst Europe Ltd. |
|
Nexxis Inc. |
|
Corporate |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
$ |
5,297,149 |
|
|
$ |
1,914 |
|
|
|
42,808 |
|
|
$ |
71,411 |
|
|
$ |
5,413,282 |
|
Prepaid expenses and other current assets |
|
|
627,189 |
|
|
|
40,628 |
|
|
|
38,856 |
|
|
|
151,817 |
|
|
|
858,490 |
|
Net Property and Equipment |
|
|
2,655,790 |
|
|
|
566,335 |
|
|
|
1,847 |
|
|
|
4,853 |
|
|
|
3,228,825 |
|
Intangible assets, net |
|
|
1,360,220 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,360,220 |
|
Goodwill |
|
|
4,238,671 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,238,671 |
|
Operating lease right-of-use assets |
|
|
550,653 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
550,653 |
|
All other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,280,589 |
|
|
|
11,280,589 |
|
Total Assets |
|
$ |
14,729,672 |
|
|
$ |
608,877 |
|
|
$ |
83,511 |
|
|
$ |
11,508,670 |
|
|
$ |
26,930,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
4,081,570 |
|
|
|
95,976 |
|
|
|
73,161 |
|
|
|
299,817 |
|
|
|
4,550,524 |
|
Deferred revenue |
|
|
290,827 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
290,827 |
|
Deferred tax liability |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
39,031 |
|
|
|
39,031 |
|
Total Finance leases payable |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total Finance leases payable related party |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total Operating lease liabilities |
|
|
598,937 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
598,937 |
|
Total Liabilities |
|
$ |
4,971,334 |
|
|
$ |
95,976 |
|
|
$ |
73,161 |
|
|
$ |
338,848 |
|
|
$ |
5,479,319 |
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CloudFirst Technologies |
|
CloudFirst Europe Ltd. |
|
Nexxis Inc. |
|
Corporate |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
$ |
2,166,440 |
|
|
$ |
|
|
|
|
59,018 |
|
|
$ |
|
|
|
$ |
2,225,458 |
|
Prepaid expenses and other current assets |
|
|
678,123 |
|
|
|
62,842 |
|
|
|
25,056 |
|
|
|
93,481 |
|
|
|
859,502 |
|
Net Property and Equipment |
|
|
2,858,664 |
|
|
|
574,919 |
|
|
|
2,056 |
|
|
|
4,017 |
|
|
|
3,439,656 |
|
Intangible assets, net |
|
|
1,427,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,427,006 |
|
Goodwill |
|
|
4,238,671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,238,671 |
|
Operating lease right-of-use assets |
|
|
575,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
575,380 |
|
All other assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,514,542 |
|
|
|
12,514,542 |
|
Total Assets |
|
$ |
11,944,284 |
|
|
$ |
637,761 |
|
|
$ |
86,130 |
|
|
$ |
12,612,040 |
|
|
$ |
25,280,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
2,514,439 |
|
|
$ |
80,348 |
|
|
$ |
78,654 |
|
|
$ |
509,938 |
|
|
$ |
3,183,379 |
|
Deferred revenue |
|
|
212,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
212,390 |
|
Deferred tax liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,031 |
|
|
|
39,031 |
|
Total Finance leases payable |
|
|
17,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,641 |
|
Total Finance leases payable related party |
|
|
33,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,879 |
|
Total Operating lease liabilities |
|
|
621,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
621,930 |
|
Total Liabilities |
|
$ |
3,400,279 |
|
|
$ |
80,348 |
|
|
$ |
78,654 |
|
|
$ |
548,969 |
|
|
$ |
4,108,250 |
|
|